investorscraft@gmail.com

Intrinsic ValueChina Railway Materials Company Limited (000927.SZ)

Previous Close$2.91
Intrinsic Value
Upside potential
Previous Close
$2.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Railway Materials Company Limited operates as a specialized industrial enterprise within China's critical railroad infrastructure sector. The company's core business model centers on the research, development, production, and sale of key railway transportation components, primarily economy passenger cars, engines, and transmission systems. This positions the firm as an integral supplier to China's extensive railway network, benefiting from the country's ongoing infrastructure development and urbanization initiatives. As a state-affiliated entity headquartered in Beijing, the company maintains strategic relationships with major railway operators and construction groups, providing essential manufacturing capabilities that support national transportation priorities. Its market position is inherently linked to government infrastructure spending and railway modernization programs, creating a stable but policy-dependent revenue base. The company's focus on economy-class passenger vehicles aligns with China's mass transit needs, though it operates in a competitive landscape alongside larger state-owned enterprises and private manufacturers. This niche specialization in railway materials manufacturing provides both opportunities for steady demand and challenges related to technological innovation and cost efficiency pressures within the industrial sector.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 38.1 billion for the period, demonstrating significant scale within its industrial niche. However, profitability appears constrained with net income of CNY 459 million, translating to a narrow net margin of approximately 1.2%. Operating cash flow generation was positive at CNY 1.06 billion, though capital expenditures of CNY 349 million indicate ongoing investment requirements. The modest profitability suggests competitive pressures or high operating costs inherent in the capital-intensive railway manufacturing sector.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0759, reflecting the company's ability to generate modest earnings from its substantial asset base. The positive operating cash flow exceeding net income indicates reasonable quality of earnings, though the relatively low EPS suggests challenges in translating top-line scale into strong bottom-line performance. Capital efficiency metrics would benefit from additional context regarding asset turnover and return measures not fully captured in the provided dataset.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 4.07 billion against total debt of CNY 1.36 billion, indicating strong short-term financial flexibility. This conservative debt level relative to cash reserves suggests a low-risk financial structure, potentially reflecting the company's state-affiliated status and infrastructure-focused business model. The balance sheet appears well-positioned to withstand industry cyclicality while supporting ongoing operational requirements.

Growth Trends And Dividend Policy

The company demonstrates a shareholder return orientation through its dividend payment of CNY 0.027 per share. While specific growth rates are not provided, the company's positioning within China's railway infrastructure sector suggests exposure to government-driven investment cycles. The dividend payout represents a meaningful distribution relative to earnings, indicating management's commitment to returning capital while maintaining financial stability for ongoing operations in this capital-intensive industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.9 billion, the company trades at a price-to-earnings multiple that reflects market expectations for moderate growth within the industrial sector. The beta of 0.792 suggests lower volatility than the broader market, consistent with infrastructure-related stocks that exhibit defensive characteristics. Valuation metrics appear to incorporate the company's stable but potentially low-growth profile within China's railway supply chain.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized position within China's railway ecosystem and potential government support as a infrastructure supplier. The outlook is tied to China's continued investment in railway transportation and urbanization projects. Challenges may include margin pressures from competition and the capital-intensive nature of manufacturing, balanced against opportunities from railway network expansion and technological upgrades in the transportation sector.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount